[GENETEC] QoQ Quarter Result on 2021-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 65,264 59,313 40,278 13,066 32,911 38,673 12,427 201.23% QoQ % 10.03% 47.26% 208.27% -60.30% -14.90% 211.20% - Horiz. % 525.18% 477.29% 324.12% 105.14% 264.83% 311.20% 100.00%
PBT 21,014 17,588 8,856 -6,561 840 2,687 -1,790 - QoQ % 19.48% 98.60% 234.98% -881.07% -68.74% 250.11% - Horiz. % -1,173.97% -982.57% -494.75% 366.54% -46.93% -150.11% 100.00%
Tax -1,400 -1,290 -650 551 -38 -38 -38 999.96% QoQ % -8.53% -98.46% -217.97% 1,550.00% 0.00% 0.00% - Horiz. % 3,684.21% 3,394.74% 1,710.53% -1,450.00% 100.00% 100.00% 100.00%
NP 19,614 16,298 8,206 -6,010 802 2,649 -1,828 - QoQ % 20.35% 98.61% 236.54% -849.38% -69.72% 244.91% - Horiz. % -1,072.98% -891.58% -448.91% 328.77% -43.87% -144.91% 100.00%
NP to SH 18,282 16,310 8,182 -5,685 889 2,638 -2,089 - QoQ % 12.09% 99.34% 243.92% -739.48% -66.30% 226.28% - Horiz. % -875.16% -780.76% -391.67% 272.14% -42.56% -126.28% 100.00%
Tax Rate 6.66 % 7.33 % 7.34 % - % 4.52 % 1.41 % - % - QoQ % -9.14% -0.14% 0.00% 0.00% 220.57% 0.00% - Horiz. % 472.34% 519.86% 520.57% 0.00% 320.57% 100.00% -
Total Cost 45,650 43,015 32,072 19,076 32,109 36,024 14,255 116.80% QoQ % 6.13% 34.12% 68.13% -40.59% -10.87% 152.71% - Horiz. % 320.24% 301.75% 224.99% 133.82% 225.25% 252.71% 100.00%
Net Worth 135,200 117,336 101,535 74,174 77,195 75,150 72,862 50.83% QoQ % 15.22% 15.56% 36.89% -3.91% 2.72% 3.14% - Horiz. % 185.56% 161.04% 139.35% 101.80% 105.95% 103.14% 100.00%
Dividend 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 135,200 117,336 101,535 74,174 77,195 75,150 72,862 50.83% QoQ % 15.22% 15.56% 36.89% -3.91% 2.72% 3.14% - Horiz. % 185.56% 161.04% 139.35% 101.80% 105.95% 103.14% 100.00%
NOSH 51,019 50,576 50,265 43,632 43,126 42,699 42,362 13.16% QoQ % 0.88% 0.62% 15.20% 1.17% 1.00% 0.80% - Horiz. % 120.44% 119.39% 118.66% 103.00% 101.80% 100.80% 100.00%
Ratio Analysis 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 30.05 % 27.48 % 20.37 % -46.00 % 2.44 % 6.85 % -14.71 % - QoQ % 9.35% 34.90% 144.28% -1,985.25% -64.38% 146.57% - Horiz. % -204.28% -186.81% -138.48% 312.71% -16.59% -46.57% 100.00%
ROE 13.52 % 13.90 % 8.06 % -7.66 % 1.15 % 3.51 % -2.87 % - QoQ % -2.73% 72.46% 205.22% -766.09% -67.24% 222.30% - Horiz. % -471.08% -484.32% -280.84% 266.90% -40.07% -122.30% 100.00%
Per Share 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 127.92 117.27 80.13 29.95 76.31 90.57 29.34 166.17% QoQ % 9.08% 46.35% 167.55% -60.75% -15.74% 208.69% - Horiz. % 435.99% 399.69% 273.11% 102.08% 260.09% 308.69% 100.00%
EPS 35.83 32.25 16.28 -13.03 2.06 6.18 -4.93 - QoQ % 11.10% 98.10% 224.94% -732.52% -66.67% 225.35% - Horiz. % -726.77% -654.16% -330.22% 264.30% -41.78% -125.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.6500 2.3200 2.0200 1.7000 1.7900 1.7600 1.7200 33.29% QoQ % 14.22% 14.85% 18.82% -5.03% 1.70% 2.33% - Horiz. % 154.07% 134.88% 117.44% 98.84% 104.07% 102.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 775,130 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 8.42 7.65 5.20 1.69 4.25 4.99 1.60 201.63% QoQ % 10.07% 47.12% 207.69% -60.24% -14.83% 211.87% - Horiz. % 526.25% 478.12% 325.00% 105.62% 265.62% 311.88% 100.00%
EPS 2.36 2.10 1.06 -0.73 0.11 0.34 -0.27 - QoQ % 12.38% 98.11% 245.21% -763.64% -67.65% 225.93% - Horiz. % -874.07% -777.78% -392.59% 270.37% -40.74% -125.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1744 0.1514 0.1310 0.0957 0.0996 0.0970 0.0940 50.82% QoQ % 15.19% 15.57% 36.89% -3.92% 2.68% 3.19% - Horiz. % 185.53% 161.06% 139.36% 101.81% 105.96% 103.19% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 39.4600 36.0000 8.5000 4.2500 1.7300 1.5400 1.3200 -
P/RPS 30.85 30.70 10.61 14.19 2.27 1.70 4.50 259.62% QoQ % 0.49% 189.35% -25.23% 525.11% 33.53% -62.22% - Horiz. % 685.56% 682.22% 235.78% 315.33% 50.44% 37.78% 100.00%
P/EPS 110.12 111.63 52.22 -32.62 83.92 24.93 -26.77 - QoQ % -1.35% 113.77% 260.09% -138.87% 236.62% 193.13% - Horiz. % -411.36% -417.00% -195.07% 121.85% -313.49% -93.13% 100.00%
EY 0.91 0.90 1.92 -3.07 1.19 4.01 -3.74 - QoQ % 1.11% -53.12% 162.54% -357.98% -70.32% 207.22% - Horiz. % -24.33% -24.06% -51.34% 82.09% -31.82% -107.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 14.89 15.52 4.21 2.50 0.97 0.88 0.77 616.57% QoQ % -4.06% 268.65% 68.40% 157.73% 10.23% 14.29% - Horiz. % 1,933.77% 2,015.58% 546.75% 324.68% 125.97% 114.29% 100.00%
Price Multiplier on Announcement Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 26/01/22 25/10/21 29/07/21 - - 25/11/20 27/08/20 -
Price 2.8400 46.7000 19.6400 3.7900 4.3900 1.8400 1.5500 -
P/RPS 2.22 39.82 24.51 12.66 5.75 2.03 5.28 -43.79% QoQ % -94.42% 62.46% 93.60% 120.17% 183.25% -61.55% - Horiz. % 42.05% 754.17% 464.20% 239.77% 108.90% 38.45% 100.00%
P/EPS 7.93 144.81 120.66 -29.09 212.96 29.78 -31.43 - QoQ % -94.52% 20.01% 514.78% -113.66% 615.11% 194.75% - Horiz. % -25.23% -460.74% -383.90% 92.55% -677.57% -94.75% 100.00%
EY 12.62 0.69 0.83 -3.44 0.47 3.36 -3.18 - QoQ % 1,728.99% -16.87% 124.13% -831.91% -86.01% 205.66% - Horiz. % -396.86% -21.70% -26.10% 108.18% -14.78% -105.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.07 20.13 9.72 2.23 2.45 1.05 0.90 12.19% QoQ % -94.68% 107.10% 335.87% -8.98% 133.33% 16.67% - Horiz. % 118.89% 2,236.67% 1,080.00% 247.78% 272.22% 116.67% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
GT Group Conso_Q4 2021.pdf 
